Financhill
Sell
32

ABG Quote, Financials, Valuation and Earnings

Last price:
$229.64
Seasonality move :
9.45%
Day range:
$227.93 - $234.63
52-week range:
$201.68 - $306.46
Dividend yield:
0%
P/E ratio:
9.15x
P/S ratio:
0.25x
P/B ratio:
1.15x
Volume:
210.9K
Avg. volume:
209.6K
1-year change:
-23.45%
Market cap:
$4.5B
Revenue:
$18B
EPS (TTM):
$25.07
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.8B $15.4B $14.8B $17.2B $18B
Revenue Growth (YoY) 37.94% 56.9% -4.09% 16.11% 4.72%
 
Cost of Revenues $8B $12.4B $12.1B $14.3B $15B
Gross Profit $1.9B $3B $2.7B $2.9B $3B
Gross Profit Margin 18.91% 19.65% 18.17% 16.72% 16.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.8B $1.6B $1.9B $2B
Other Inc / (Exp) $8M $207.1M -$103.7M -$140.9M --
Operating Expenses $1.1B $1.8B $1.6B $1.9B $2B
Operating Income $791.3M $1.3B $1.1B $988.6M $1B
 
Net Interest Expenses $106.8M $158.2M $131M $234.7M $278.7M
EBT. Incl. Unusual Items $697.7M $1.3B $801.3M $575.3M $662.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.3M $321.8M $198.8M $145M $170.2M
Net Income to Company $532.4M $997.3M $602.5M $430.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $532.4M $997.3M $602.5M $430.3M $492M
 
Basic EPS (Cont. Ops) $26.75 $44.72 $28.83 $21.62 $25.23
Diluted EPS (Cont. Ops) $26.49 $44.52 $28.69 $21.52 $25.13
Weighted Average Basic Share $19.9M $22.3M $20.9M $19.9M $19.5M
Weighted Average Diluted Share $20.1M $22.4M $21M $20M $19.6M
 
EBITDA $833.2M $1.4B $1.2B $1.1B $1.1B
EBIT $791.3M $1.3B $1.1B $988.6M $1B
 
Revenue (Reported) $9.8B $15.4B $14.8B $17.2B $18B
Operating Income (Reported) $791.3M $1.3B $1.1B $988.6M $1B
Operating Income (Adjusted) $791.3M $1.3B $1.1B $988.6M $1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.7B $3.7B $3.8B $4.5B $4.7B
Revenue Growth (YoY) 18.84% 39.62% 2.83% 18.19% 3.82%
 
Cost of Revenues $2.1B $3B $3.2B $3.8B $3.9B
Gross Profit $531M $723.3M $655.5M $730.6M $770M
Gross Profit Margin 20% 19.51% 17.2% 16.22% 16.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $295.7M $421.4M $414M $476.9M $528.7M
Other Inc / (Exp) -- $202.7M -$117.2M -$14.1M --
Operating Expenses $293.5M $420M $412.9M $476.9M $528.7M
Operating Income $237.5M $303.3M $242.6M $253.7M $241.3M
 
Net Interest Expenses $53.9M $35.5M $39.9M $60.5M $78M
EBT. Incl. Unusual Items $183.7M $464.5M $75.6M $171.7M $82.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.2M $111.3M $20.1M $42.9M $22.7M
Net Income to Company $140.5M $353.2M $55.5M $128.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $140.5M $353.2M $55.5M $128.8M $60M
 
Basic EPS (Cont. Ops) $6.47 $16.05 $2.72 $6.57 $3.11
Diluted EPS (Cont. Ops) $6.45 $15.98 $2.71 $6.54 $3.10
Weighted Average Basic Share $21.7M $22M $20.4M $19.6M $19.3M
Weighted Average Diluted Share $21.8M $22.1M $20.5M $19.7M $19.4M
 
EBITDA $248.8M $325.1M $266.1M $272.9M $264.3M
EBIT $237.5M $303.3M $242.6M $253.7M $241.3M
 
Revenue (Reported) $2.7B $3.7B $3.8B $4.5B $4.7B
Operating Income (Reported) $237.5M $303.3M $242.6M $253.7M $241.3M
Operating Income (Adjusted) $237.5M $303.3M $242.6M $253.7M $241.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.8B $15.4B $14.8B $17.2B $18B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $12.4B $12.1B $14.3B $15B
Gross Profit $1.9B $3B $2.7B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.8B $1.6B $1.9B $2B
Other Inc / (Exp) $8M $207.1M -$103.7M -$140.9M --
Operating Expenses $1.1B $1.8B $1.6B $1.9B $2B
Operating Income $788.9M $1.3B $1.1B $984.5M $1B
 
Net Interest Expenses $105.2M $155.7M $131M $234.7M $260.1M
EBT. Incl. Unusual Items $697.7M $1.3B $801.2M $575.2M $662.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.3M $321.7M $198.8M $145M $170.1M
Net Income to Company $532.4M $997.3M $602.5M $430.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $532.4M $997.3M $602.5M $430.3M $492M
 
Basic EPS (Cont. Ops) $26.78 $44.87 $28.73 $21.63 $25.15
Diluted EPS (Cont. Ops) $26.57 $44.67 $28.59 $21.52 $25.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $830.8M $1.4B $1.2B $1.1B $1.1B
EBIT $788.9M $1.3B $1.1B $984.5M $1B
 
Revenue (Reported) $9.8B $15.4B $14.8B $17.2B $18B
Operating Income (Reported) $788.9M $1.3B $1.1B $984.5M $1B
Operating Income (Adjusted) $788.9M $1.3B $1.1B $984.5M $1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $15.4B $14.8B $17.2B $18B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4B $12.1B $14.3B $15B --
Gross Profit $3B $2.7B $2.9B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.6B $1.9B $2B --
Other Inc / (Exp) $207.1M -$103.7M -$140.9M -$4.3M --
Operating Expenses $1.8B $1.6B $1.9B $2B --
Operating Income $1.3B $1.1B $984.5M $1B --
 
Net Interest Expenses $155.7M $131M $234.7M $260.1M --
EBT. Incl. Unusual Items $1.3B $801.2M $575.2M $662.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $321.7M $198.8M $145M $170.1M --
Net Income to Company $997.3M $602.5M $430.3M $432M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $997.3M $602.5M $430.3M $492M --
 
Basic EPS (Cont. Ops) $44.87 $28.73 $21.63 $25.15 --
Diluted EPS (Cont. Ops) $44.67 $28.59 $21.52 $25.07 --
Weighted Average Basic Share $89M $83.5M $79.7M $78.1M --
Weighted Average Diluted Share $89.4M $83.9M $80.1M $78.4M --
 
EBITDA $1.4B $1.2B $1.1B $1.1B --
EBIT $1.3B $1.1B $984.5M $1B --
 
Revenue (Reported) $15.4B $14.8B $17.2B $18B --
Operating Income (Reported) $1.3B $1.1B $984.5M $1B --
Operating Income (Adjusted) $1.3B $1.1B $984.5M $1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $189.9M $240.7M $51.9M $83.8M $40.4M
Short Term Investments $11M $5.4M $6.2M $14.4M --
Accounts Receivable, Net $355.2M $365.7M $476.6M $506.5M --
Inventory $718.4M $959.2M $1.8B $2B $2.2B
Prepaid Expenses $17.3M $48.8M $59.8M $49.5M --
Other Current Assets $151.4M $181.7M $265.7M $239.2M --
Total Current Assets $1.9B $1.9B $3.1B $3.1B $3.4B
 
Property Plant And Equipment $2.3B $2.2B $2.6B $2.8B --
Long-Term Investments $129M $307.8M $379M $390.5M --
Goodwill $2.3B $1.8B $2B $2B --
Other Intangibles $1.3B $1.8B $2.1B $1.9B --
Other Long-Term Assets $22.1M $116.7M $113.3M $137.8M --
Total Assets $8.2B $8B $10.3B $10.5B --
 
Accounts Payable $163.9M $147.4M $155.6M $169.1M --
Accrued Expenses $96.6M $115.5M $123.3M $126.2M --
Current Portion Of Long-Term Debt $62.5M $84.5M $84.9M $114.7M --
Current Portion Of Capital Lease Obligations $25.8M $23.6M $26.2M $28.1M --
Other Current Liabilities $44M $38.6M $16M $9.7M --
Total Current Liabilities $1.6B $1B $2.9B $2.8B $3.6B
 
Long-Term Debt $3.8B $3.4B $3.3B $3.2B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $5.1B $7B $7B $7.1B
 
Common Stock $400K $400K $400K $400K --
Other Common Equity Adj -$500K $74.4M $61.1M $56.8M --
Common Equity $2.1B $2.9B $3.2B $3.5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.9B $3.2B $3.5B $3.9B
 
Total Liabilities and Equity $8.2B $8B $10.3B $10.5B $11B
Cash and Short Terms $189.9M $240.7M $51.9M $83.8M $40.4M
Total Debt $3.8B $3.5B $3.4B $3.3B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $189.9M $240.7M $51.9M $83.8M $40.4M
Short Term Investments $11M $5.4M $6.2M $14.4M --
Accounts Receivable, Net $355.2M $365.7M $476.6M $506.5M --
Inventory $718.4M $959.2M $1.8B $2B $2.2B
Prepaid Expenses $17.3M $48.8M $59.8M $49.5M --
Other Current Assets $151.4M $181.7M $265.7M $239.2M --
Total Current Assets $1.9B $1.9B $3.1B $3.1B $3.4B
 
Property Plant And Equipment $2.3B $2.2B $2.6B $2.8B --
Long-Term Investments $129M $307.8M $379M $390.5M --
Goodwill $2.3B $1.8B $2B $2B --
Other Intangibles $1.3B $1.8B $2.1B $1.9B --
Other Long-Term Assets $22.1M $116.7M $113.3M $137.8M --
Total Assets $8.2B $8B $10.3B $10.5B --
 
Accounts Payable $742.9M $147.4M $748.1M $761.4M --
Accrued Expenses $96.6M $115.5M $123.3M $126.2M --
Current Portion Of Long-Term Debt $62.5M $84.5M $84.9M $114.7M --
Current Portion Of Capital Lease Obligations $25.8M $23.6M $26.2M $28.1M --
Other Current Liabilities $44M $38.6M $16M $9.7M --
Total Current Liabilities $1.6B $1B $2.9B $2.8B $3.6B
 
Long-Term Debt $3.8B $3.4B $3.3B $3.2B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $5.1B $7B $7B $7.1B
 
Common Stock $400K $400K $400K $400K --
Other Common Equity Adj -$500K $74.4M $61.1M $56.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.9B $3.2B $3.5B $3.9B
 
Total Liabilities and Equity $8.2B $8B $10.3B $10.5B $11B
Cash and Short Terms $189.9M $240.7M $51.9M $83.8M $40.4M
Total Debt $3.8B $3.5B $3.4B $3.3B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $532.4M $997.3M $602.5M $430.3M --
Depreciation & Amoritzation $41.9M $69M $94.5M $75M --
Stock-Based Compensation $16.2M $20.6M $23.5M $26.7M --
Change in Accounts Receivable $87.4M $30.6M -$113.5M -$44.1M --
Change in Inventories $670.5M $6.9M -$144.5M -$230.2M --
Cash From Operations $1.2B $682.2M $168.9M $516.4M --
 
Capital Expenditures $299.1M $107.9M $142.3M $320.1M --
Cash Acquisitions $3.7B $5M $1.5B $4.7M --
Cash From Investing -$3.9B $464.7M -$1.7B -$137.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8B $7.7B $9B $10.7B --
Long-Term Debt Repaid -$5.7B -$8.5B -$7.5B -$11B --
Repurchase of Common Stock $10.4M $296.6M $279.1M $193.2M --
Other Financing Activities -$26.2M -$400K -$1.2M -- --
Cash From Financing $2.9B -$1.1B $1.3B -$355.5M --
 
Beginning Cash (CF) $178.9M $235.3M $45.7M $69.4M $40.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.5M $56.4M -$189.6M $23.7M --
Ending Cash (CF) $356.4M $291.7M -$143.9M $93.1M --
 
Levered Free Cash Flow $892.2M $574.3M $26.6M $196.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $140.5M $353.2M $55.5M $128.8M --
Depreciation & Amoritzation $11.3M -$3.5M $43.9M $19.2M --
Stock-Based Compensation $4M $4.2M $4.2M $5.5M --
Change in Accounts Receivable -$22.4M -$56.7M -$125.9M -$88.9M --
Change in Inventories $49.9M -$43.9M -$174.4M $41.9M --
Cash From Operations $190M $2.6M -$63M $201.5M --
 
Capital Expenditures $24.8M $35.2M $65.8M $134.1M --
Cash Acquisitions $3.6B -- $1.5B -- --
Cash From Investing -$3.7B $231.7M -$1.6B -$155M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4B $1.9B $3.3B $2.7B --
Long-Term Debt Repaid -$1.7B -$2B -$1.8B -$2.8B --
Repurchase of Common Stock $100K $87.5M $47.6M $1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $3.3B -$140.3M $1.7B -$37.4M --
 
Beginning Cash (CF) $178.9M $235.3M $45.7M $69.4M $40.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$151.7M $94M $4.1M $9.1M --
Ending Cash (CF) $27.2M $329.3M $49.8M $78.5M --
 
Levered Free Cash Flow $165.2M -$32.6M -$128.8M $67.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $532.4M $997.3M $602.5M $430.3M --
Depreciation & Amoritzation $41.9M $69M $94.5M $75M --
Stock-Based Compensation $16.2M $20.6M $23.5M $26.7M --
Change in Accounts Receivable $87.4M $30.6M -$113.5M -$44.1M --
Change in Inventories $670.5M $6.9M -$144.5M -$230.2M --
Cash From Operations $1.2B $682.2M $168.9M $516.4M --
 
Capital Expenditures $299.1M $107.9M $142.3M $320.1M $104.4M
Cash Acquisitions $3.7B $5M $1.5B $4.7M --
Cash From Investing -$3.9B $464.7M -$1.7B -$137.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8B $7.7B $9B $10.7B --
Long-Term Debt Repaid -$5.7B -$8.5B -$7.5B -$11B --
Repurchase of Common Stock $10.4M $296.6M $279.1M $193.2M --
Other Financing Activities -- -$400K -- -- --
Cash From Financing $2.9B -$1.1B $1.3B -$355.5M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $177.5M $56.4M -$189.6M $23.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $892.2M $574.3M $26.6M $196.3M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $997.3M $602.5M $430.3M $432M --
Depreciation & Amoritzation $69M $94.5M $75M $59.4M --
Stock-Based Compensation $20.6M $23.5M $26.7M $21.3M --
Change in Accounts Receivable $30.6M -$113.5M -$44.1M $62.7M --
Change in Inventories $6.9M -$144.5M -$230.2M $1.7M --
Cash From Operations $682.2M $168.9M $516.4M $628.5M --
 
Capital Expenditures $107.9M $142.3M $320.1M $104.4M --
Cash Acquisitions $5M $1.5B $4.7M $1.8B --
Cash From Investing $464.7M -$1.7B -$137.2M -$1.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.7B $9B $10.7B $5.1B --
Long-Term Debt Repaid -$8.5B -$7.5B -$11B -$5.6B --
Repurchase of Common Stock $296.6M $279.1M $193.2M $62.8M --
Other Financing Activities -$400K -- -- -- --
Cash From Financing -$1.1B $1.3B -$355.5M $825.5M --
 
Beginning Cash (CF) $761M $461.6M $225.9M $252M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.4M -$189.6M $23.7M -$37.2M --
Ending Cash (CF) $817.4M $272M $249.6M $174.4M --
 
Levered Free Cash Flow $574.3M $26.6M $196.3M $524.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock